
Chelyabinskiy Metallurgicheskiy Kombinat PAO
MOEX:CHMK

Intrinsic Value
The intrinsic value of one
CHMK
stock under the Base Case scenario is
34 021.93
RUB.
Compared to the current market price of 6 685 RUB,
Chelyabinskiy Metallurgicheskiy Kombinat PAO
is
Undervalued by 80%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Chelyabinskiy Metallurgicheskiy Kombinat PAO
Fundamental Analysis



Revenue & Expenses Breakdown
Chelyabinskiy Metallurgicheskiy Kombinat PAO
Balance Sheet Decomposition
Chelyabinskiy Metallurgicheskiy Kombinat PAO
Current Assets | 132.7B |
Cash & Short-Term Investments | 4.7B |
Receivables | 64.1B |
Other Current Assets | 63.8B |
Non-Current Assets | 117.4B |
Long-Term Investments | 75.1B |
PP&E | 41.4B |
Intangibles | 27.3m |
Other Non-Current Assets | 890.1m |
Free Cash Flow Analysis
Chelyabinskiy Metallurgicheskiy Kombinat PAO
RUB | |
Free Cash Flow | RUB |
Earnings Waterfall
Chelyabinskiy Metallurgicheskiy Kombinat PAO
Revenue
|
171.2B
RUB
|
Cost of Revenue
|
-146.3B
RUB
|
Gross Profit
|
24.9B
RUB
|
Operating Expenses
|
-16.5B
RUB
|
Operating Income
|
8.4B
RUB
|
Other Expenses
|
10.1B
RUB
|
Net Income
|
18.6B
RUB
|
CHMK Profitability Score
Profitability Due Diligence
Chelyabinskiy Metallurgicheskiy Kombinat PAO's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Chelyabinskiy Metallurgicheskiy Kombinat PAO's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
CHMK Solvency Score
Solvency Due Diligence
Chelyabinskiy Metallurgicheskiy Kombinat PAO's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
Chelyabinskiy Metallurgicheskiy Kombinat PAO's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CHMK Price Targets Summary
Chelyabinskiy Metallurgicheskiy Kombinat PAO
Dividends
Current shareholder yield for CHMK is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CHMK
stock under the Base Case scenario is
34 021.93
RUB.
Compared to the current market price of 6 685 RUB,
Chelyabinskiy Metallurgicheskiy Kombinat PAO
is
Undervalued by 80%.